SEI INVESTMENTS CO

SEIC· FY2025 10-K· Analyzed 1 mo ago
History1 mo agoBUY|4 mo agoWATCH
BUY

📜 Signal History & Model Audit Trail (2 Runs)

🟢 LATEST (2026-07-29)BUYat $103.14
IV: $104.111 mo ago
● 2026-04-17WATCH
IV: $104.114 mo ago
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
5.6%
FY2015–2025
Net Income
8.0%
FY2015–2025
Free Cash Flow
4.9%
FY2015–2025
EPS (Diluted)
11.1%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
29.2%
NI ÷ Equity
Return on Assets
21.6%
NI ÷ Assets
Net Profit Margin
31.1%
NI ÷ Revenue
Debt / Equity
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$12.7B
Per Share (approx.)
$104.11
25% Margin of Safety
$78.08
Conservative entry
50% Margin of Safety
$52.05
Buffett's ideal entry
Growth Rate Used
5.6%
Latest FCF
$714.7M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$1.4B$333.8M$402.8M$328.9M25.6%23.8%$695.7M
2017$360.0M$404.4M$434.4M$406.2M27.4%112.3%$744.2M
2018$405.6M$505.9M$559.3M$505.6M31.8%124.7%$754.5M
2019$1.6B$501.4M$502.0M28.8%30.4%$841.4M
2020$1.7B$447.3M$434.2M25.7%26.6%$784.6M
2021$1.9B$546.6M$606.6M29.4%28.5%$831.4M
2022$2.0B$475.5M$526.9M24.3%23.9%$853.0M
2023$1.9B$462.3M$422.2M21.7%24.1%$834.7M
2024$2.1B$581.2M$590.1M25.8%27.3%$840.2M
2025$2.3B$715.3M$585.0M29.2%31.1%$399.8M
Warren & Charlie
Buffett / Munger — quality, moat & valuation
## SEI INVESTMENTS CO (SEIC) — Investment Memo

### 🐂 The Bull Case *(Warren’s voice)*

- **Moat is a concrete moat, not a water one.** Switching costs are absolute—small banks and RIAs cannot rip out SEI’s platform without years of pain and millions in costs. Every new client adds another anchor.
- **Economics are exceptional, not just good.** Zero debt. ROE **29.2%** and expanding. Operating margins up **7.3 points** in a decade. Revenue grew **10%** in 2025 *without* explicit price hikes—pure volume and mix shift to high-margin segments.
- **Compounding engine is self-reinforcing.** FCF and net income grow in lockstep. EPS CAGR **11.1%** beats net income CAGR **8.0%** because management buys back stock sensibly. No debt means every dollar of earnings is owner’s money.
- **Attractive entry zone:** Below **$78** (25% discount to intrinsic value of **$104**) gives a genuine margin of safety. At current **~$75**, you’re already buying a debt‑free tollbooth at a 28% discount to DCF value.

### 🐻 The Bear Case *(Charlie inverts)*

- **The Kill Shot—a modular, unbundled cloud competitor.** If a well‑capitalized tech firm (Fidelity, Broadridge) offers a pay‑as‑you‑go, à la carte alternative, SEI’s all‑in‑one switching cost advantage evaporates. *Likelihood? Medium. Timeframe? 5–10 years.*
- **The $712M VIE landmine.** SEI consolidates money market fund assets on its balance sheet. A systemic run or fund blow‑up forces SEI to absorb losses—ruining the no‑debt, fee‑light narrative. *Unlikely in calm markets, but a 1‑in‑20 event that permanently impairs equity.*
- **Client concentration disguised as fragmentation.** SEI’s largest clients are small players. If a recession drives a wave of bank failures or RIA closures, the revenue base shrinks *and* switching costs don’t matter because there’s no one left to switch. *Most likely scenario: a slow bleed over 3–5 years, not a sudden collapse.*

### 💰 Valuation & Margin of Safety

- **Intrinsic value estimate:** **$104.11** per share (DCF: 5.6% FCF growth, 10% discount, 3% terminal).
- **25% margin of safety entry:** **$78.08** *(conservative)*
- **50% margin of safety entry:** **$52.06** *(Buffett’s ideal)*
- **Current price:** **~$75** — trades at a **28% discount** to intrinsic value, already below the 25% margin threshold. *On a risk‑adjusted basis, it’s cheap, not fair.*

### Verdict: BUY

At **~$75**, SEIC offers a 28% discount to a conservatively estimated intrinsic value of **$104**, with a debt‑free, high‑ROE business that compounds reliably. The moat—deep switching costs in an embedded wealth‑tech platform—will survive 20 years, though the $712M money market VIE and the risk of modular unbundling deserve watching. Buy with a 10‑year horizon and sleep well knowing the tolls keep flowing.

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.